VISION PROD' : revenue, balance sheet and financial ratios

VISION PROD' is a French company founded 30 years ago, specialized in the sector Activités des agences de publicité. Based in MONTROUGE (92120), this company of category PME shows in 2023 a revenue of 2.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - VISION PROD' (SIREN 402135537)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 2 097 938 € 1 431 297 € 1 420 080 € 1 314 755 € 1 613 258 € 1 650 489 € 1 833 484 € 1 423 630 €
Net income 369 854 € 358 348 € 141 319 € 60 416 € 66 707 € 60 281 € 126 627 € 126 627 € 129 126 €
EBITDA N/C 421 927 € 196 849 € 88 160 € 59 921 € 108 297 € 173 935 € 176 426 € 180 184 €
Net margin N/C 17.1% 9.9% 4.3% 5.1% 3.7% 7.7% 6.9% 9.1%

Revenue and income statement

In 2024, VISION PROD' generates positive net income of 370 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 129 k€ -> 370 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

369 854 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 21%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2024) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

21.468%

Financial autonomy (2024) ?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy
20-30% : Average
< 20% : Low

54.554%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

13.7%

Solvency indicators evolution
VISION PROD'

Sector positioning

Debt ratio
21.47 2024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average

In 2024, the debt ratio of VISION PROD' (21.47) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.

Financial autonomy
54.55% 2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Good

In 2024, the financial autonomy of VISION PROD' (54.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.

Repayment capacity
0.66 years 2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.06 years
Average -6 pts over 2 years

In 2023, the repayment capacity of VISION PROD' (0.66) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 302.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2024) ?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good
1-1.5 : Fair
< 1 : Liquidity risk

302.145

Liquidity indicators evolution
VISION PROD'

Sector positioning

Liquidity ratio
302.14 2024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Good -10 pts over 3 years

In 2024, the liquidity ratio of VISION PROD' (302.14) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.

Interest coverage
0.98x 2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.65x
Good +6 pts over 2 years

In 2023, the interest coverage of VISION PROD' (1.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

Working capital requirement (WCR) and payment terms

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.

Operating WCR (2024) ?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released
Positive = financing needed

0 €

Customer credit (2024) ?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good
45-60j : Average
> 60j : Long

0 j

Supplier credit (2024) ?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow

0 j

Inventory turnover (2024) ?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover

0 j

WCR and payment terms evolution
VISION PROD'

Positioning of VISION PROD' in its sector

Comparison with sector Activités des agences de publicité

Valuation estimate

Based on 68 transactions of similar company sales (all years), the value of VISION PROD' is estimated at 1 077 300 € (range 517 325€ - 4 053 368€). This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2024
68 tx
517k€ 1077k€ 4053k€
1 077 300 € Range: 517 325€ - 4 053 368€
NAF 5 all-time

Valuation method used

Net Income Multiple
369 854 € × 2.9x = 1 077 300 €
Range: 517 326€ - 4 053 369€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 68 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.

  • EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
  • Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
  • Net Income Multiple: Relevant for mature companies with stable results.

This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).

Similar companies (Activités des agences de publicité)

Compare VISION PROD' with other companies in the same sector:

Frequently asked questions about VISION PROD'

What is the revenue of VISION PROD' ?

The revenue of VISION PROD' in 2023 is 2.1 M€.

Is VISION PROD' profitable?

Yes, VISION PROD' generated a net profit of 370 k€ in 2024.

Where is the headquarters of VISION PROD' ?

The headquarters of VISION PROD' is located in MONTROUGE (92120), in the department Hauts-de-Seine.

Where to find the tax return of VISION PROD' ?

The tax return of VISION PROD' is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).

In which sector does VISION PROD' operate?

VISION PROD' operates in the sector Activités des agences de publicité (NAF code 73.11Z). See the 'Sector positioning' section above to compare the company with its competitors.